Save Search
Filters Applied
EditEdit Filters
Price: $300K - 500K
Monthly Cash Flow: 1 - 3k+
Home Type: Single Family
Loading Maps & Overview...
Loading Calculator...
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
Rental property for sale in Jesup at 222 Edenfield Rd, Jesup, GA, 31545 priced at $455,000 converts $2,828/mo rent into $59/mo cash flow after a $2,227/mo obligation. Total monthly income equals $2,828/mo, and annual cash flow totals $705/yr on $150,833 invested. Return on cash invested prints 20.38% in year one, and rental yield reads 7.46% against a $455,000 entry. Equity gained on principal adds $2,936/yr, while 5% annual appreciation compiles into $125,708 by year five. Five-year ROI reaches 105.2% and total cumulative return in cash sums $158,680. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,828/mo property income covering a $2,227/mo payment, not borrower’s personal income.
Single Family
Built in 2005
22.20 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 31545, Jesup, GA area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 7,322 (100%) |
| Owner Occupied HU | 4,370 (59.7%) |
| Renter Occupied HU | 2,250 (30.7%) |
| Vacant Housing Units | 702 ( 9.6%) |
| Median Home Value | $189,011 |
| Average Home Value | $205,333 |
Residential
7,016
Single Family
6,881
Multi-Family
135
Businesses
602
Date | Event | Price |
|---|---|---|
| 2025-10-06 | Sold | $455,000 |
| 2025-09-07 | Pending sale | $450,000 |
| 2025-08-21 | Listed for sale | $450,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-10-17 | $812.22 | -8.79% | $92,460 | N/A |
| 2023-10-17 | $890.45 | -9.87% | $92,460 | N/A |
| 2022-10-17 | $988.01 | -8.03% | $92,460 | N/A |
Listed by: Morris O'Quinn • Atlantic Partners Realty LLC
Mls Name: GIAOR
Mls ID: #1656124
Disclaimer: IDX information is provided exclusively for personal, non-commercial use, and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Information is deemed reliable but not guaranteed.
